IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,173.60 Apr 30,2026 EOD	1,178.00 Apr 30,2026 EOD
Today's Change( )	45.25 (4.01%)	46.35 (4.10%)
Open( )	1,117.00	1,128.35
Prev Close( )	1,128.35	1,131.65
Volume	2,909.00	25,340.00
Today's Range( )	1,200.00 - 1,087.55	1,192.75 - 1,097.05
52-Week Range( )	1,664.95 - 875.90	1,666.00 - 876.60
Buy (Size)	N.A	1,178.00(×50)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1975
Registered Office	Milestone 18 Ambala Kalka Road,Vill PO Bhankharpur Derabassi, Mohali, Punjab-140201
Telephone	91-1762-280086/280094
Fax	91-1762-280070
Chairman	Mukesh D Patel
Managing Director	Shalil Shroff
Company Secretary	Rishu Chatley.
Auditor	B S R & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Alankit Assignments Ltd Alankit House,'Alankit Heights',4E/2, Jhandewalan Ex,New Delhi - 110055

Board of Directors


Chairman Emeritus	G Narayana
Non Executive Director	Vijay Rai
Non-Executive & Non-Independent Director	Shivshankar S Tiwari
Chairman (Non-Executive)	Mukesh D Patel
Managing Director	Shalil Shroff
Independent Director	Aruna R Bhinge
Company Sec. & Compli. Officer	Rishu Chatley.
Independent Director	Tara Subramaniam Kapil Mehan Suresh Arora
Non Executive Director	Avtar Singh S S Chopra

Balance Sheet

Particulars (Sources Of Funds)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Share Capital	12.26	12.26	12.26	12.26	12.26	12.26
Reserves Total	372.08	336.23	285.75	229.41	151.51	102.24
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	384.34	348.49	298.01	241.67	163.77	114.50
Secured Loans	140.68	104.26	72.97	71.43	65.56	31.34
Unsecured Loans	27.21	18.57	21.00	21.89	22.35	67.85
Total Debt	167.89	122.83	93.97	93.32	87.91	99.19
Other Liabilities	12.80	12.33	21.36	19.47	20.49	28.83
Total Liabilities	565.03	483.65	413.34	354.46	272.17	242.52
APPLICATION OF FUNDS :
Gross Block	375.01	338.49	310.60	284.75	248.66	214.90
Less : Accumulated Depreciation	123.58	102.39	88.56	72.90	59.77	47.28
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	251.43	236.10	222.04	211.85	188.89	167.62
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	14.06	12.14	19.55	7.24	15.50	14.96
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	3.83	7.89	2.49	1.37	1.28	1.18
Current Assets, Loans & Advances
Inventories	222.37	132.65	168.24	153.72	101.30	86.48
Sundry Debtors	251.33	207.23	143.50	111.76	83.78	47.66
Cash and Bank Balance	17.64	9.80	10.16	9.75	14.25	4.24
Loans and Advances	63.94	50.41	57.57	64.43	52.67	76.94
Total Current Assets	555.28	400.09	379.47	339.66	252.00	215.32
Less : Current Liabilities and Provisions
Current Liabilities	248.92	165.06	195.88	189.36	177.44	151.76
Provisions	12.60	12.16	19.79	26.45	17.57	19.16
Total Current Liabilities & Provisions	261.52	177.22	215.67	215.81	195.01	170.92
Net Current Assets	293.76	222.87	163.80	123.85	56.99	44.40
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	5.31	4.15	5.05	5.75	5.80	11.23
Deferred Tax Liability	13.37	12.06	10.35	9.85	8.86	9.70
Net Deferred Tax	-8.06	-7.91	-5.30	-4.10	-3.06	1.53
Other Assets	10.01	12.56	10.76	14.25	12.57	12.83
Total Assets	565.03	483.65	413.34	354.46	272.17	242.52
Contingent Liabilities	18.75	12.67	22.86	21.56	76.84	3.30

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	898.38	930.55	1003.73	930.57	676.41	547.50
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	898.38	930.55	1003.73	930.57	676.41	547.50
Other Income	1.21	2.77	3.97	0.72	0.95	19.24
Stock Adjustments	52.71	-16.92	22.39	17.80	-5.38	-0.77
Total Income	952.30	916.40	1030.09	949.09	671.98	565.97
EXPENDITURE :
Raw Materials	590.44	555.52	658.55	587.18	399.70	324.38
Power & Fuel Cost	64.03	65.67	70.61	60.10	41.15	42.29
Employee Cost	95.09	87.82	83.28	76.62	67.68	68.70
Other Manufacturing Expenses	57.02	49.30	51.66	47.80	32.42	28.16
Selling & Administrative Expenses	20.98	21.18	20.92	19.94	14.00	22.54
Miscellaneous Expenses	28.46	21.85	19.54	18.37	21.74	19.50
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	856.02	801.34	904.56	810.01	576.69	505.57
Operating Profit	96.28	115.06	125.53	139.08	95.29	60.40
Interest	17.83	19.20	17.80	11.99	12.32	17.94
Gross Profit	78.45	95.86	107.73	127.09	82.97	42.46
Depreciation	24.80	22.16	19.01	16.67	14.86	15.35
Profit Before Tax	53.65	73.70	88.72	110.42	68.11	27.11
Tax	13.63	16.55	26.26	28.40	13.15	12.38
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.25	2.70	1.52	1.20	4.42	-1.05
Reported Net Profit	39.77	54.45	60.94	80.82	50.54	15.78
Extraordinary Items	-2.88	0.63	-0.25	-0.20	0.16	0.03
Adjusted Net Profit	42.65	53.82	61.19	81.02	50.38	15.75
Adjustment below Net Profit	-0.34	-0.33	-0.96	-0.50	0.49	-0.57
P & L Balance brought forward	275.18	224.74	168.44	90.57	41.38	28.01
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	3.68	3.68	3.68	2.45	1.84	1.84
P & L Balance carried down	310.93	275.18	224.74	168.44	90.57	41.38
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	30.00	30.00	30.00	30.00	20.00	15.00
Dividend Per Share(Rs)	3.00	3.00	3.00	3.00	2.00	1.50
Earnings Per Share-Unit Curr	32.44	44.41	49.71	65.92	41.22	12.87
Earnings Per Share(Adj)-Unit Curr	32.44	44.41	49.71	65.92	41.22	12.87
Book Value-Unit Curr	313.49	284.25	243.08	197.12	133.58	93.39
Book Value(Adj)-Unit Curr	313.49	284.25	243.08	197.12	133.58	93.39

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	245.92	253.76	318.59
Other Operating Income	0.00	0.00	0.00
Other Income	2.14	5.74	3.36
Total Income	248.06	259.50	321.95
Total Expenditure	218.51	228.45	284.55
PBIDT	29.55	31.05	37.40
Interest	4.08	3.78	3.95
PBDT	25.47	27.27	33.45
Depreciation	6.68	6.53	6.39
Tax	3.98	1.85	6.32
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.82	1.50	0.66
Reported Profit After Tax	13.99	17.39	20.08
Extra-ordinary Items	-1.55	0.00	0.00
Adjusted Profit After Extra-ordinary item	15.54	17.39	20.08
EPS (Unit Curr.)	11.41	14.18	16.38
EPS (Adj) (Unit Curr.)	11.41	14.18	16.38
Calculated EPS (Unit Curr.)	11.41	14.18	16.38
Calculated EPS (Adj) (Unit Curr.)	11.41	14.18	16.38
Calculated EPS (Ann.) (Unit Curr.)	45.64	56.74	65.51
Calculated EPS (Adj) (Ann.) (Unit Curr.)	45.64	56.74	65.51
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	12.26	12.26	12.26
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	0.00	0.00	0.00
Public Shareholding (% in Equity)	0.00	0.00	0.00
Pledged/Encumbered - No. of Shares	0.00	0.00	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Pledged/Encumbered - % in Total Equity	0.00	0.00	0.00
Non Encumbered - No. of Shares	0.00	0.00	0.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Non Encumbered - % in Total Equity	0.00	0.00	0.00
PBIDTM(%)	12.02	12.24	11.74
PBDTM(%)	10.36	10.75	10.50
PATM(%)	5.69	6.85	6.30

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.40	0.34	0.35	0.45	0.67
Long Term Debt-Equity Ratio	0.13	0.13	0.20	0.32	0.33
Current Ratio	1.46	1.45	1.37	1.25	1.01
Fixed Assets	2.52	2.87	3.37	3.49	2.92
Inventory	5.06	6.19	6.24	7.30	7.20
Debtors	3.92	5.31	7.86	9.52	10.29
Interest Cover Ratio	4.01	4.84	5.98	10.21	6.53
PBIDTM (%)	10.72	12.36	12.51	14.95	14.09
PBITM (%)	7.96	9.98	10.61	13.15	11.89
PBDTM (%)	8.73	10.30	10.73	13.66	12.27
CPM (%)	7.19	8.23	7.97	10.48	9.67
APATM (%)	4.43	5.85	6.07	8.68	7.47
ROCE (%)	13.63	20.71	27.75	39.07	31.25
RONW (%)	10.85	16.84	22.58	39.87	36.32

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	1,155.35	875.90	886.15	34.13	24.89	25.47	1,086.42
Feb 2026	1,211.80	983.55	1,182.80	36.38	28.20	34.00	1,450.11
Jan 2026	1,226.95	971.50	1,215.55	35.60	27.40	34.94	1,490.26
Share Prices Of 2025
Dec 2025	1,433.50	1,148.35	1,219.10	42.10	31.09	35.04	1,494.62
Nov 2025	1,530.00	1,241.95	1,407.70	50.21	34.85	40.47	1,725.84
Oct 2025	1,509.95	1,289.90	1,498.80	43.73	36.94	43.08	1,837.53
Sep 2025	1,370.25	1,075.05	1,347.60	40.05	30.68	38.74	1,652.16
Aug 2025	1,504.35	1,130.00	1,160.20	46.87	32.29	33.35	1,422.41
Jul 2025	1,664.95	1,146.05	1,446.70	54.16	32.49	41.59	1,773.65
Jun 2025	1,280.00	1,043.65	1,275.30	36.93	28.75	36.66	1,563.52
May 2025	1,222.45	999.00	1,185.20	38.60	27.21	34.07	1,453.06
Apr 2025	1,219.25	803.90	1,111.65	38.44	19.74	31.96	1,362.88
Mar 2025	997.05	698.00	929.25	30.75	19.65	26.71	1,139.26
Feb 2025	857.90	669.55	740.75	19.86	14.75	16.87	908.16
Jan 2025	1,071.00	810.25	826.10	24.76	18.10	18.82	1,012.80
Share Prices Of 2024
Dec 2024	1,194.95	983.50	1,054.15	30.36	21.85	24.01	1,292.39
Nov 2024	1,135.95	969.15	1,041.75	26.20	21.54	23.73	1,277.19
Oct 2024	1,282.00	1,002.00	1,125.35	29.42	21.30	25.64	1,379.68
Sep 2024	1,335.45	1,179.85	1,265.65	30.88	26.42	28.83	1,551.69
Aug 2024	1,399.45	1,180.00	1,308.25	34.51	26.87	29.80	1,603.91

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
SEBI SCORES 2.0
Voluntary Freezing/Blocking Policy
Client Collateral Segregation & Monitoring
Online Account Closure
Valid UPI Handle
Vernacular Client Registration Documents -
Equity | Commodity

KRA Status and Validation

Contact

	303, New Delhi House, 27, Barakhamba Road, New Delhi-110001. CIN No. U74899DL1995PTC070418
	011-43074307-30 \| Fax: 011-43074315
Compliance Officers: Mr. Pravin Kumar Sinha (NSE, BSE & MCX)
	011-43074317
	compliance@integratedmaster.com
Mr. Gopal Singh Kathayat (CDSL & NSDL)
	011-43074310
	dp@integratedmaster.com
	Investor Grievance (IG): suggestions@integratedmaster.com

Risk Disclosure on Derivatives

9 out of 10 individual traders in equity Futures and Options Segment, incurred net losses.
On an average, loss makers registered net trading loss close to ₹ 50,000.
Over and above the net trading losses incurred, loss makers expended an additional 28% of net trading losses as transaction costs.
Those making net trading profits, incurred between 15% to 50% of such profits as transaction cost.

Source: SEBI study dated January 25, 2023 on "Analysis of Profit and Loss of Individual Traders dealing in equity Futures and Options (F&O) Segment", wherein Aggregate Level findings are based on annual Profit/Loss incurred by individual traders in equity F&O during FY 2021-22.

ATTENTION INVESTORS

The Stock Exchange, Mumbai is not in any manner answerable, responsible or liable to any person or persons for any acts of omission or commission, errors, mistakes and/or violation, actual or perceived, by us or our partners, agents, associates etc., of any of the Rules, Regulations, Bye-laws of the Stock Exchange, Mumbai, SEBI Act or any other laws in force from time to time.
The Stock Exchange, Mumbai is not answerable, responsible or liable for any information on this Website or for any services rendered by our employees, our servants, and us.

ATTENTION INVESTORS

URGENT !!

All clients are requested to update below 6 mandatory KYC at-tributes before 31st March, 2022 to avoid blocking of Trading Account and freezing of Demat Account

NAME
MOBILE NUMBER
COMPLETE ADDRESS (including Pin code if resident of India)
VALID EMAIL ID
PAN NUMBER
INCOME DETAILS

UPDATE NOW!

ATTENTION INVESTORS

URGENT !!

All clients are requested to ensure that their PAN Numbers are mapped with the Aadhar card for seamless Trading. As per Circular Ref No: NSE/ISC/49477 clients who do not have their PAN linked with Aadhar won't be able to trade post September 30,2021.

Know More

Integrated Master Securities Pvt Ltd: Member of NSE & BSE- SEBI Registration No-INZ000175931 | CDSL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-CDSL-97-2000 | NDSL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-499-2020 | MCX - SEBI Registration No-INZ000175931

Please read the Risk Disclosure Document prescribed by the Stock Exchanges carefully before investing. There is no assurance or guarantee of the returns. Investment in securities market are subject to market risk, read all the related documents carefully before investing.

ATTENTION INVESTORS:
1. Stock Brokers can accept securities as margin from clients only by way of pledge in the depository system w. e. f. September 01, 2020.
2. Update your email id and mobile number with your stock broker / depository participant and receive OTP directly from depository on your email id and/or mobile number to create pledge.
3. Check your securities / MF / bonds in the consolidated account statement issued by NSDL/CDSL every month
4. Prevent Unauthorized Transactions in your demat account. Update your Mobile Number / Email ID with Integrated Master Securities Pvt. Ltd. To receive alerts on your Registered Mobile for all debit and other important transactions in your demat account and information of your transactions directly from NSDL\CDSL on the same day. Issued in the interest of investors.
5. No need to issue cheques by investors while subscribing to IPO. Just write the bank account number and sign in the application form to authorise your bank to make payment in case of allotment. No worries for refund as the money remains in investor's account.

Designed, Developed and Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 49692.16
809.34 1.66%

S&P 500 7235.98
79.03 1.10%

HANG SENG 25776.54
-335.31 -1.28%

NIKKEI 225 59594.47
309.55 0.52%

FTSE 100 10371.76
158.65 1.55%

NIFTY 23997.55
-180.10 -0.74%

× Ask Your Question